Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.44% first-year return on $129k initial cash invested.
-1.44%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$4,434
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,434 income − $4,588 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,265
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,434
Total Expenses
$4,588
Mortgage P&I
60%
$2,648
Property Taxes
5%
$233
Home Insurance
4%
$192
HOA
0%
$8
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488